XML 19 R5.htm IDEA: XBRL DOCUMENT v3.8.0.1
Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Operating Activities:    
Net loss $ (1,573,906) $ (6,145,197) [1]
Depreciation expense 17,513 12,422
Interest and amortization of discount on convertible notes 350,208 369,588
Shares issued for services 2,263,304
Change in derivative liability (336,272) 309,873
Share based compensation 76,616 2,028,803
Non cash finance, general and administrative expenses arising from settlement with debt and warrant holders 659,960  
Increase in accounts payable and accrued liabilities 183,993 123,869
Decrease in amounts due from related party (40,339) 122,482
Decrease in accrued interest 35,078 13,483
Increase in other receivables (2,866) 16,441
Net cash used in operating activities 630,015 (858,533)
Investing Activities:    
Decrease (increase) in restricted cash 11,866 (11,925)
Purchase of fixed assets (23,105)
Net cash provided by investing activities 11,866 (35,030)
Financing Activities:    
Issuance of common stock (net of issuance expenses) 536,613 47,600
Issuance of short-term convertible notes   735,000
Receipt on account of stock 80,000  
Net cash provided by financing activities 616,613 782,600
Effect of exchange rates on cash and cash equivalents  
Net increase (decrease) in cash (1,527) (110,963)
Cash and cash equivalents - beginning of period 4,486 115,449
Cash and cash equivalents - end of period 2,959 4,486
Non-cash transactions:    
Issuance of Preference Shares in connection with settlement with debt and warrant holders 529,000
Extinguishment of convertible note (470,200)  
Re issuance of convertible note $ 606,160
[1] Restated - see Note 10.